Flat M4 3 beds 2 baths

Guest Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£20,389

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£141,674

↗ 26%After 5 Years

Return On Investment

90%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£32,048	£32,849	£33,834	£160,801
Total Expenses	£26,902	£26,994	£27,115	£27,239	£27,380	£135,630
Profit Before Tax	£3,902	£4,272	£4,933	£5,610	£6,454	£25,171
Profit After Tax	£3,161	£3,460	£3,996	£4,544	£5,228	£20,389
Change In Property Value	£16,500	£16,995	£32,092	£36,935	£39,151	£141,674
Net Return	£19,661	£20,455	£36,088	£41,479	£44,379	£162,063
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change